|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 3.4% |
2.4% |
3.5% |
2.3% |
2.2% |
3.4% |
8.5% |
8.5% |
|
 | Credit score (0-100) | | 55 |
65 |
53 |
63 |
65 |
53 |
29 |
29 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.3 |
0.0 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | -44.4 |
32.1 |
-1.8 |
3.7 |
-4.4 |
-9.4 |
0.0 |
0.0 |
|
 | EBITDA | | -44.4 |
32.1 |
-32.7 |
3.7 |
-4.4 |
-9.4 |
0.0 |
0.0 |
|
 | EBIT | | -160 |
32.1 |
-32.7 |
3.7 |
-4.4 |
-9.4 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -175.1 |
17.4 |
-16.6 |
7.2 |
6,166.7 |
101.6 |
0.0 |
0.0 |
|
 | Net earnings | | -175.1 |
17.4 |
-16.6 |
7.2 |
6,166.7 |
92.7 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -175 |
17.4 |
-16.6 |
7.2 |
6,167 |
102 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 950 |
950 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 823 |
840 |
824 |
775 |
6,884 |
6,302 |
6,040 |
6,040 |
|
 | Interest-bearing liabilities | | 975 |
921 |
4.0 |
45.5 |
88.0 |
202 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,818 |
1,805 |
864 |
849 |
7,001 |
6,545 |
6,040 |
6,040 |
|
|
 | Net Debt | | 878 |
840 |
-67.1 |
-40.7 |
-6,836 |
-6,276 |
-6,040 |
-6,040 |
|
|
See the entire balance sheet |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Net sales growth | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Gross profit | | -44.4 |
32.1 |
-1.8 |
3.7 |
-4.4 |
-9.4 |
0.0 |
0.0 |
|
 | Gross profit growth | | -230.5% |
0.0% |
0.0% |
0.0% |
0.0% |
-113.1% |
0.0% |
0.0% |
|
 | Employees | | 0 |
0 |
1 |
1 |
1 |
1 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
0.0% |
|
 | Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,818 |
1,805 |
864 |
849 |
7,001 |
6,545 |
6,040 |
6,040 |
|
 | Balance sheet change% | | -22.3% |
-0.7% |
-52.1% |
-1.8% |
725.0% |
-6.5% |
-7.7% |
0.0% |
|
 | Added value | | -44.4 |
32.1 |
-32.7 |
3.7 |
-4.4 |
-9.4 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -230 |
0 |
-950 |
0 |
0 |
0 |
0 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -2.0 |
1.0 |
-1.0 |
1.0 |
-1.0 |
-2.0 |
0.0 |
0.0 |
|
1000.0
 | EBITDA % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT to gross profit (%) | | 359.3% |
100.0% |
1,788.8% |
100.0% |
100.0% |
100.0% |
0.0% |
0.0% |
|
 | Net Earnings % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | ROA % | | -7.4% |
2.0% |
-0.0% |
1.1% |
157.2% |
1.5% |
0.0% |
0.0% |
|
 | ROI % | | -8.1% |
2.1% |
-0.1% |
1.1% |
158.3% |
1.5% |
0.0% |
0.0% |
|
 | ROE % | | -19.2% |
2.1% |
-2.0% |
0.9% |
161.0% |
1.4% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 45.3% |
46.6% |
95.3% |
91.3% |
98.3% |
96.3% |
100.0% |
100.0% |
|
 | Relative indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net int. bear. debt to EBITDA, % | | -1,977.2% |
2,617.6% |
205.2% |
-1,098.9% |
154,651.2% |
66,621.2% |
0.0% |
0.0% |
|
 | Gearing % | | 118.4% |
109.6% |
0.5% |
5.9% |
1.3% |
3.2% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 2.0% |
2.1% |
3.4% |
7.5% |
1.4% |
1.3% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.3 |
1.0 |
2.3 |
1.2 |
59.5 |
27.5 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.3 |
1.0 |
2.3 |
1.2 |
59.5 |
27.5 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 96.3 |
81.8 |
71.1 |
86.2 |
6,923.6 |
6,477.5 |
0.0 |
0.0 |
|
1000.0
 | Trade debtors turnover (days) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Trade creditors turnover (days) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Current assets / Net sales % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net working capital | | 22.7 |
4.8 |
52.9 |
16.2 |
6,807.9 |
6,242.7 |
0.0 |
0.0 |
|
 | Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Added value / employee | | 0 |
0 |
-33 |
4 |
-4 |
-9 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
-33 |
4 |
-4 |
-9 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
-33 |
4 |
-4 |
-9 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
-17 |
7 |
6,167 |
93 |
0 |
0 |
|
|